EX-12 7 v303734_ex12.htm EXHIBIT 12

 

Exhibit 12

Statement of Computation of Ratio of Earnings to Fixed Charges

 

   Twelve Months Ended
December 31,
 
   2011   2010   2009   2008   2007 
Earnings:                         
Income (Loss) from continuing operations attributable to MDC Partners Inc.  $(83,313)  $(11,491)  $(15,144)  $11,044   $(17,783)
                          
Additions:                         
Income taxes (recovery)   41,735    (165)   8,536    2,397    6,081 
Noncontrolling interest in earnings of consolidated subsidiaries   7,754    10,074    5,566    8,300    20,474 
Fixed charges, as shown below   50,633    39,506    27,360    20,493    18,966 
Distributions received from equity-method investees   4,584    638    198    440     
    104,706    50,053    41,660    31,630    45,521 
                          
Subtractions:                         
Equity in income (loss) of investees   213    866    (8)   349    165 
Noncontrolling interest in earnings of consolidated subsidiaries that have not incurred fixed charges                    
    213    866    (8)   349    165 
Earnings as adjusted   21,180    37,696    26,524    42,325    27,573 
Fixed charges:                         
Interest on indebtedness, expensed or capitalized   39,747    31,351    18,057    13,650    11,471 
Amortization of debt discount and expense and premium on indebtedness, expensed or capitalized   2,175    2,136    4,041    1,348    2,330 
Interest within rent expense   8,711    6,019    5,262    5,495    5,165 
                          
Total fixed charges  $50,633   $39,506   $27,360   $20,493   $18,966 
Ratio of earnings to fixed charges   N/A    N/A    N/A    2.07    1.45 
Dollar amount deficiency  $29,453   $1,810   $836    N/A    N/A